quarterly report q1 2017 - pilab · pdf filestandard’s recommended for companies listed...

12
QUARTERLY REPORT Q1 2017 Wroclaw, 05/11/2017

Upload: truongnhan

Post on 20-Mar-2018

215 views

Category:

Documents


2 download

TRANSCRIPT

QUARTERLY REPORT Q1 2017

Wroclaw, 05/11/2017

     

 

THE MANAGEMENT BOARD`S LETTER

Dear Shareholders,

We are pleased to sum up the beginning of a breakthrough year giving our outlook for the future. The perspective of PiLab’s development is multidimensional and not always clear to outsiders. To address this issue, we have set up a series of meetings that is going to be included in an activity calendar regarding the company’s relations with investors, thus implementing investor relations standard’s recommended for companies listed on the main market of Warsaw Stock Exchange. The meetings were focused around the summary of the recent quarter events in Poland and presentation of actions in the USA. During the first two presentations made at the beginning of this year to institutional and individual investors as well as analysts, we organized a workshop on PiLab’s business model, as well as training on assessment methods and development estimations of high-tech companies at a similar stage of development in the context of the potential of global analytical market. The key issues discussed at the meetings will be presented in this letter. At the same time, we invite you to take part in another presentations; you are welcome to send your application to the following e-mail address: [email protected]. As a lot of investors were asking about the position of the DataWalk technology in the context of other analytical solutions and the market, we depicted the vision of the company’s development in this context. The most important information is the size and speed of the development of the analytics and big data market whose annual revenue is currently estimated at several dozen to more than one hundred billion dollars. The projected medium-term growth rate between 11,7%-19% and the dynamics of recent years indicate that this market is worth to investors and in customers’ global budgets much more than ERP and CRM markets together. Thus, it comes as no surprise that capital transactions involving companies from this sector are counted in tens of billions of dollars year by year. Such a trend has been confirmed by this year’s IPOs in the USA, where the Alteryx horizontal platform has made its debut and a debut of the leader of vertical solutions in the market, the Palantir company, is being awaited; this company’s value was estimated at over 20 billion dollars at the latest non-public financing round. In conclusion, the size and the dynamics of the market constitute a very good prognosis for our company’s development and the discussions with investors in this context were mainly centered around the stage of the market’s development (stabilization in the development of horizontal products and an early development of vertical markets) and the plans on positioning DataWalk as a vertical solution dedicated to an identified market niche (link analytics). In this area, the presentation was made by Gabe Gotthard, committed to our undertaking in many dimensions, among others: as an investor, the author of our global strategy, and now CEO of DataWalk Inc., who gave an account of observations based on several dozen interactions with customers (including the users of Palantir) in the context of the dimensions and the size of the niche. Another aspect that drew investors’ attention during the presentation was the effects of our actions in the USA. As it is a multi-functional process, the vital information summarizing the first quarter is presented below:

•expansion of the consulting team: we’re widening experts’ competences pool working with Bob Thomas’s (VP of Marketing DataWalk Inc., engaged full time) in selected, highly specialized areas; •drawing up a new version of a technology road map oriented towards implementation of functionality so that the DataWalk core will be adjusted to American customers’ guidelines and needs; it also marks the beginning of the next stage of productisation before the product launch in the USA. •confirmation that beta tests in the USA will no longer be necessary. It stems from the verification of the system performance in the production usage in Poland and also results from talks with customers in the USA at the stage of a finalized market-testing. Therefore, now the DataWalk Inc. team can focus on preparations for more commercial pilot projects, so called customer evals, which precede the product launch in the USA. •recruitment of new regular members of the DataWalk Inc. team for the positions connected with business development and marketing in the USA.

The above information describes the characteristics of the process of creating a global product in a top-down approach. Simultaneously, as a company that follows an Israeli model of a high-tech development, PiLab is making significant progress in the domestic market, which has led to extraordinary discoveries that confirm DataWalk’s technical and business capabilities to address the

     

 

global niche identified by the team in the USA. The two most important aspects regarding the confirmed capabilities of DataWalk are agility and application in solving enterprise-class analytical problems. Agility – extremely fast implementations On May 7th, a press conference was held to summarize the CEPiK project led by the Ministry of Digital Affairs, where a presentation of a working analytical environment based on DataWalk constituted a vital element. Unprecedented business results and an official reference PiLab was granted by the Ministry of Digital Affairs resulted in over 200 publications in media, which enabled about 5 million people to learn about the company’s activities. However, much more significant information for PiLab’s shareholders is the fact that the DataWalk system enabled integration of separate bases of the Central Registry of Vehicles (CEP) and the Central Registry of Drivers (CEK) in 8 weeks, despite a tremendous challenge posed by the quality of data and its volumes (4 billion objects with 20 billion connections between them) processed on a small server (worth about 4 thousand USD). It needs to be emphasized that building a DataWalk-based environment, which managed to generate significant values for the current CEPiK 1.0 project and the target CEPiK 2.0 and has been used in the Ministry of Digital Affairs to this day, represents a unique phenomenon and proves a critical advantage of DataWalk over traditional analytical technologies. It is thanks to this feature that we could carry out extremely fast implementations in the insurance sector described in previous letters. Contrary to “classical pilot implementations” by famous international suppliers, DataWalk-based projects are exceptional in terms of the capability to use all available data of a customer (not only a sample) and the production use of the DataWalk after the very first days of the implementation, while retaining the evolutionary potential of the system. Such an approach is impossible in classical systems as they require a time-consuming process of building a complex technological environment to operate on big data volumes from various sources. Critical analytical use-cases in the enterprise sector At the meeting, investors also asked how these proved features of the technology can be used or productized. By way of example, we could refer to our experience in the insurance sector. In previous letters, we described experiences from fast implementations of our system. In this quarter, we can present the first business results: a contract with TUiR Warta signed in March is a conclusion of a 1,5-year process of discussion and cooperation with the customer. After the first implementation in this sector carried out under the auspices of the Board of TUiR Warta at the end of Q2’16 (10 working days) with extraordinary effects in the process of fraud detection in Q3’16, we began to cooperate on accelerated procurement at the end of Q3’16 . The contract we have signed includes a multi-stage cooperation and various applications of the system in TUiR Warta, a trendsetter both in a global Talanx group and in a domestic insurance market. The income from the above-mentioned agreement planned for in Q2 and Q3’17 constitute at present a core of so called bookings, a contracted part of our dynamically growing sales funnel. Other projects implemented in the insurance sector with a group of early adopters confirmed the results and proved a huge return on investment for the customer. For instance, a case study of a project in Ergo Hestia and the results of another two pilots where, together with the customers, we achieved even better parameters. Effects of these actions and results should constitute new projects in use-cases such as a narrow application of DataWalk for detection and prevention of misappropriation of funds in the area of non-life insurance services. At the same time, we started verifying DataWalk application in other processes which are even more important in terms of profits for customers, among others: verification of sales of non-life insurance policies in the context of underwriting, profitability and best practices in sales channels or optimization of life insurance services. The first effects indicate a global potential of these use-cases, which may be reflected in the following quarters. During the meetings with investors, we were also asked if the presented results could be achievable by means of traditional technologies. We believe they could, although link analysis (a key functionality of DataWalk, apart from traditional analytics) is very basic in other solutions. What is essential, however, is to take advantage of the above-described agility and to enable building advanced analytical environments in an agile methodology, which is already a breakthrough. The technical values of DataWalk strongly contrast with a traditional approach which can be illustrated with an image of huge, multi-million projects that often drag on for many quarters or years. From a business perspective, the value of DataWalk is easily comprehensible, for example, when prevention of fraudulent practices in the insurance sector is considered. Does it pay to invest millions or dozens of millions PLN in IT projects which will yield effective results in many quarters and are limited

     

 

to a set scope of system activities if we can have ad-hoc an advanced high-tech platform that is operating here and now? Business results achieved iteratively and fast will always have an advantage over big, slow projects, not to mention disparity in investment costs between the two approaches. What is more, fraudulent activities and patterns of malpractices in a digital world are prone to change dynamically, so the verification of hypotheses and assumed characteristics is not only an internal need of financial institutions but also a way to build a competitive advantage. While building a global product, we are going to focus our efforts around the above-presented advantages of our technology. Also, we are drawing up a portfolio of intellectual property rights which, on the one hand, confirms the uniqueness of the technology and, on the other, constitute a potential source of income in the future. As far as the financial aspect of the summary of Q1’17 is concerned, sales activities were vital. To adapt to the specificity of procurement processes of institutional customers in Poland (a two or three-year cycle), we kept costs at a lower level than we had planned (according to the lean-management methodology), hence we have got financial resources for the next year. With reference to the actions carried out by DataWalk Inc. in the USA, we plan them to be reflected in the financial information in 2017. Thus, Q1’17 is the first period where the company presents financial results in a consolidated form. We invite you to visit PiLab’s headquarters in Wroclaw. Yours faithfully,

Paweł Wieczyński CEO

     

 

1.   BASIC INFORMATION

Company Name: PiLab SA

Company Address: ul. Rzeźnicza 32-33, 50-130 Wrocław

Phone: +48 71 707 21 74

Fax: +48 71 707 22 73

E-mail: [email protected]

www: www.pilab.pl Source: Company DataWalk Inc. (US Subsidiary)

Company Name: DataWalk Inc.

Company Address: 1209 Orange Street, Wilmington, Delaware 19801

E-mail: [email protected]

www: www.datawalk.com Source: Company 2.   TIMELINE

Source: Company

     

 

3.   FINANCIAL DATA - CONSOLIDATED. Balance Sheet with comparative results - consolidated1 ASSETS   IQ  2017  PLN   IQ  2017  EUR   IQ  2016  PLN   IQ  2016  EUR  

A   Fixed  Assets    2  011  296,57      476  633,15      1  412  800,38      330  990,62    

I.   Intangible  assets    1  748  668,41      414  396,04      1  260  374,94      295  280,42    

II.   Tangible  fixed  assets    192  628,16      45  648,65      152  425,44      35  710,21    

III.   Long-­‐term  receivables    70  000,00      16  588,46      -­‐        -­‐      

IV.   Long-­‐term  investments    -­‐        -­‐        -­‐        -­‐      

V.   Long-­‐term  prepayments    -­‐        -­‐        -­‐        -­‐      

B   Current  Assets    12  933  862,09      3  065  041,49      21  890  197,20      5  128  431,54    

I.   Inventory    -­‐        -­‐        -­‐        -­‐      

II.   Short-­‐term  receivables    1  895  655,08      449  228,66      1  977  282,66      463  237,43    

III.   Short-­‐term  investments    10  844  238,49      2  569  846,56      19  890  316,62      4  659  899,87    

IV.   Short-­‐term  prepayments    193  968,52      45  966,28      22  597,92      5  294,24    

C   Called  up  share  capital    -­‐        -­‐        -­‐        -­‐      

D   Own  shares    -­‐        -­‐        -­‐        -­‐      

  TOTAL  ASSETS    14  945  158,66      3  541  674,64      23  302  997,58      5  459  422,17    

LIABILITIES   IQ  2017  PLN   IQ  2017  EUR   IQ  2016  PLN   IQ  2016  EUR  

A   Equity    14  099  959,78      3  341  381,06      22  509  986,22      5  273  635,61    

I.   Share  capital    300  550,00      71  223,75      300  550,00      70  412,80    

II.   Suplementary  capital    32  988  203,98      7  817  480,44      32  988  203,98      7  728  470,62    

III.   Revaluation  reserve    8  550,04      2  026,17      -­‐        -­‐      

IV.   Other  reserve  capitals    -­‐        -­‐        -­‐        -­‐      

V.   Previous  years’  profit  (loss)    (17  041  047,30)    (4  038  354,26)    (9  594  997,38)    (2  247  914,30)  

VI.   Net  profit  (loss)    (2  156  296,94)    (510  995,06)    (1  183  770,38)    (277  333,52)  

VII.   Write-­‐off  on  net  profit  during  the  financial  year  (negative  value)    -­‐        -­‐        -­‐        -­‐      

B   Liabilities  and  Provisions  For  Liabilities    845  198,88      200  293,59      793  011,36      185  786,56    

I.   Provisions  for  liabilities    -­‐        -­‐        -­‐        -­‐      

II.   Long-­‐term  liabilities    32  486,93      7  698,69      20  479,78      4  798,00    

III.   Short-­‐term  liabilities    802  211,95      190  106,63      772  531,58      180  988,56    

IV.   Accruals  &  Deffered  Income    10  500,00      2  488,27      -­‐        -­‐      

  TOTAL  EQUITY  &  LIABILITIES    14  945  158,66      3  541  674,64      23  302  997,58      5  459  422,17    Source: Company

1  During  the  period  from  1  January  to  31  March  2016,  Pilab  SA  did  not  form  the  Capital  Group,  therefore  the  data  for  that  period  are  the  Issuer's  separate  statements.  

     

 

Profit and loss account with comparative results - consolidated2

PROFIT  AND  LOSS  ACCOUNT  IQ  2017   IQ  2017   IQ  2016   IQ  2016  

PLN   EUR   PLN   EUR  

A   Revenues  from  sales    204  272,58      47  235,02      304  185,42      69  764,10    

I.   Sales  of  products  and  services    204  272,58      47  235,02      304  185,42      69  764,10    

II.   Change  in  work  in  progress    -­‐        -­‐        -­‐        -­‐      

III.   Intercompany  sales      -­‐        -­‐        -­‐        -­‐      

IV.   Sales  of  goods  and  materials    -­‐        -­‐        -­‐        -­‐      

B   Operating  costs    2  331  601,36      539  148,44      1  542  253,78      353  711,71    

I.   Depreciation    51  002,77      11  793,64      45  714,55      10  484,51    

II.   Materials  &  energy    24  766,06      5  726,79      41  538,69      9  526,79    

III.   Cost  of  services      1  371  337,95      317  101,69      753  575,30      172  830,44    

IV.   Taxes  and  fees    12  631,13      2  920,76      6  038,01      1  384,80    

V.   Salaries    651  224,79      150  586,13      597  775,32      137  098,14    

VI.   Benefits    148  640,65      34  370,96      61  843,55      14  183,65    

VII.   Other  costs    71  998,01      16  648,48      35  768,36      8  203,38    

VIII.   Cost  of  goods  and  materials  sold    -­‐        -­‐        -­‐        -­‐      

C   Profit/Loss  on  sales  (A-­‐B)    (2  127  328,78)    (491  913,42)    (1  238  068,36)    (283  947,61)  

D   Other  operating  incomes    12  093,96      2  796,55      22  822,76      5  234,34    

I.   Profit  on  sale  of  fixed  assets      -­‐        -­‐        -­‐        -­‐      

II.   Subsides    -­‐        -­‐        22  400,00      5  137,38    

III.   Actualization  of  fixed  assets    -­‐        -­‐        -­‐        -­‐      

IV.   Other  operating  incomes    12  093,96      2  796,55      422,76      96,96    

E   Other  operating  costs    19  409,49      4  488,16      28  499,44      6  536,27    

I.   Loss  on  sale  of  fixed  assets    -­‐        -­‐        -­‐        -­‐      

II.   Actualization  of  fixed  assets    -­‐        -­‐        -­‐        -­‐      

III.   Other  operating  costs    19  409,49      4  488,16      28  499,44      6  536,27    

F   Profit/Loss  on  activity  (C  +D-­‐  E)    (2  134  644,31)    (493  605,03)    (1  243  745,04)    (285  249,54)  

G   Financial  incomes    54  844,69      12  682,03      75  086,97      17  220,99    

I.   Dividends    -­‐        -­‐        -­‐        -­‐      

II.   Interest  incomes    31  406,34      7  262,25      61  338,41      14  067,80    

III.   Profit  on  sold  investments    -­‐        -­‐        605,48      138,87    

IV.   Actualization  of  investments    23  438,35      5  419,77      13  143,08      3  014,33    

V.   Other    -­‐        -­‐        -­‐        -­‐      

H   Financial  costs    76  497,32      17  688,88      15  112,31      3  465,97    

2  During  the  period  from  1  January  to  31  March  2016,  Pilab  SA  did  not  form  the  Capital  Group,  therefore  the  data  for  that  period  are  the  Issuer's  separate  statements.  

     

 

I.   Interest  expenses    2  087,27      482,65      3  343,19      766,75    

II.   Loss  on  sold  investments    -­‐        -­‐        -­‐        -­‐      

III.   Actualization  of  investments    -­‐        -­‐        -­‐        -­‐      

IV.   Other    74  410,05      17  206,23      11  769,12      2  699,22    

I   Gross  Profit/Loss  (F+G-­‐H)    (2  156  296,94)    (498  611,88)    (1  183  770,38)    (271  494,51)  

J   Income  tax    -­‐        -­‐        -­‐        -­‐      

K   Other  statutory  appropriations  of  the  profit    -­‐        -­‐        -­‐        -­‐      

L   Net  Profit/Loss  (I-­‐J-­‐K)    (2  156  296,94)    (498  611,88)    (1  183  770,38)    (271  494,51)  Source: Company Cash flow with comparative results - consolidated3 IQ  2017   IQ  2017   IQ  2016   IQ  2016  

  CASH  FLOW   PLN   EUR   PLN   EUR  

A.  Cash  flows  from  operating  activities   I.   Net  profit  (loss)    (2  156  296,94)    (498  611,88)    (1  183  770,38)    (271  494,51)  

II.   Total  adjustments    (340  933,21)    (78  835,78)    (408  076,03)    (93  591,13)  

III.   Net  cash  flows  from  operating  activities  (I  +/-­‐  II)    (2  497  230,16)    (577  447,66)    (1  591  846,41)    (365  085,64)  

B.  Cash  flows  from  investment  activities   I.   Inflows    28  872,42      6  676,32      150  000,00      34  402,09    

II.   Outflows    -­‐        -­‐        3  127  812,15      717  355,20    

III.   Net  cash  flows  from  investment  activities  (I-­‐II)    28  872,42      6  676,32      (2  977  812,15)    (682  953,11)  

C.  Cash  flows  from  financial  activities   I.   Inflows    -­‐        -­‐        -­‐        -­‐      

II.   Outflows    16  987,24      3  928,05      13  790,88      3  162,90    

III.   Net  cash  flows  from  financial  activities  (I-­‐II)    (16  987,24)    (3  928,05)    (13  790,88)    (3  162,90)  

D.   Total  net  cash  flows  (A.III.  +/-­‐  B.III  +/-­‐  C.III)    (2  485  344,98)    (574  699,39)    (4  583  449,44)    (1  051  201,65)  

E.   Balance  sheet  change  in  cash,  including:    (2  485  344,98)    (574  699,39)    (4  583  449,44)    (1  051  201,65)  

F.   Cash  opening  balance    10  704  712,97      2  475  307,07      21  909  497,77      5  024  883,67    

G.   Closing  balance  of  cash  (F+/-­‐D),  including:    8  219  367,99      1  900  607,69      17  326  048,33      3  973  682,02    

Source: Company

3  During  the  period  from  1  January  to  31  March  2016,  Pilab  SA  did  not  form  the  Capital  Group,  therefore  the  data  for  that  period  are  the  Issuer's  separate  statements.  

     

 

Statement of changes in share equity (funds) with comparative results - consolidated4

Statement  of  changes  in  share  equity  (funds)  IQ  2017   IQ  2017   IQ  2016   IQ  2016  

PLN   EUR   PLN   EUR  

I.   Opening  balance  of  equity    16  283  452,28            3  765  308,30            23  914  349,63            5  484  690,98          

I.a.   Opening  balance  of  equity  after  adjustments    16  283  452,28            3  765  308,30            23  914  349,63            5  484  690,98          

II.   Closing  balance  of  equity    14  099  959,78            3  260  407,85            22  509  986,22            5  162  604,06          

III.   Equity  including  proposed  profit  distribution  (loss  coverage)    14  099  959,78            3  260  407,85            22  509  986,22            5  162  604,06          

Source: Company 4.   FINANCIAL DATA – SEPARATE. Balance Sheet with comparative results

ASSETS   IQ  2017  PLN   IQ  2017  EUR   IQ  2016  PLN   IQ  2016  EUR  

A   Fixed  Assets    2  416  227,39      572  592,87      1  412  800,38      330  990,62    

I.   Intangible  assets    1  748  668,41      414  396,04      1  260  374,94      295  280,42    

II.   Tangible  fixed  assets    192  628,16      45  648,65      152  425,44      35  710,21    

III.   Long-­‐term  receivables    70  000,00      16  588,46      -­‐        -­‐      

IV.   Long-­‐term  investments    404  930,82      95  959,72      -­‐        -­‐      

V.   Long-­‐term  prepayments    -­‐        -­‐        -­‐        -­‐      

B   Current  Assets    12  596  289,81      2  985  044,27      21  890  197,20      5  128  431,54    

I.   Inventory    -­‐        -­‐        -­‐        -­‐      

II.   Short-­‐term  receivables    1  895  655,08      449  228,66      1  977  282,66      463  237,43    

III.   Short-­‐term  investments    10  526  393,71      2  494  524,32      19  890  316,62      4  659  899,87    

IV.   Short-­‐term  prepayments    174  241,02      41  291,30      22  597,92      5  294,24    

C   Called  up  share  capital    -­‐        -­‐        -­‐        -­‐      

D   Own  shares    -­‐        -­‐        -­‐        -­‐      

  TOTAL  ASSETS    15  012  517,20      3  557  637,14      23  302  997,58      5  459  422,17    

LIABILITIES   IQ  2017  PLN   IQ  2017  EUR   IQ  2016  PLN   IQ  2016  EUR  

A   Equity    14  032  322,05      3  325  352,40      22  509  986,22      5  273  635,61    

I.   Share  capital    300  550,00      71  223,75      300  550,00      70  412,80    

II.   Suplementary  capital    32  988  203,98      7  817  480,44      32  988  203,98      7  728  470,62    

III.   Revaluation  reserve    -­‐        -­‐        -­‐        -­‐      

IV.   Other  reserve  capitals    -­‐        -­‐        -­‐        -­‐      

V.   Previous  years’  profit  (loss)    (17  072  265,67)    (4  045  752,33)    (9  594  997,38)    (2  247  914,30)  

VI.   Net  profit  (loss)    (2  184  166,26)    (517  599,47)    (1  183  770,38)    (277  333,52)  

4  During  the  period  from  1  January  to  31  March  2016,  Pilab  SA  did  not  form  the  Capital  Group,  therefore  the  data  for  that  period  are  the  Issuer's  separate  statements.  

     

 

VII.   Write-­‐off  on  net  profit  during  the  financial  year  (negative  value)    -­‐        -­‐        -­‐        -­‐      

B   Liabilities  and  Provisions  For  Liabilities    980  195,15      232  284,74      793  011,36      185  786,56    

I.   Provisions  for  liabilities    -­‐        -­‐        -­‐        -­‐      

II.   Long-­‐term  liabilities    32  486,93      7  698,69      20  479,78      4  798,00    

III.   Short-­‐term  liabilities    937  208,22      222  097,78      772  531,58      180  988,56    

IV.   Accruals  &  Deffered  Income    10  500,00      2  488,27      -­‐        -­‐      

  TOTAL  EQUITY  &  LIABILITIES    15  012  517,20      3  557  637,14      23  302  997,58      5  459  422,17    Source: Company

Profit and loss account with comparative results

PROFIT  AND  LOSS  ACCOUNT  IQ  2017   IQ  2017   IQ  2016   IQ  2016  

PLN   EUR   PLN   EUR  

A   Revenues  from  sales    204  272,58      47  235,02      304  185,42      69  764,10    

I.   Sales  of  products  and  services    204  272,58      47  235,02      304  185,42      69  764,10    

II.   Change  in  work  in  progress    -­‐        -­‐        -­‐        -­‐      

III.   Intercompany  sales      -­‐        -­‐        -­‐        -­‐      

IV.   Sales  of  goods  and  materials    -­‐        -­‐        -­‐        -­‐      

B   Operating  costs    2  359  470,68      545  592,81      1  542  253,78      353  711,71    

I.   Depreciation    51  002,77      11  793,64      45  714,55      10  484,51    

II.   Materials  &  energy    23  316,27      5  391,54      41  538,69      9  526,79    

III.   Cost  of  services      1  627  179,76      376  261,33      753  575,30      172  830,44    

IV.   Taxes  and  fees    11  615,73      2  685,97      6  038,01      1  384,80    

V.   Salaries    495  530,18      114  584,05      597  775,32      137  098,14    

VI.   Benefits    87  804,22      20  303,43      61  843,55      14  183,65    

VII.   Other  costs    63  021,75      14  572,85      35  768,36      8  203,38    

VIII.   Cost  of  goods  and  materials  sold    -­‐        -­‐        -­‐        -­‐      

C   Profit/Loss  on  sales  (A-­‐B)    (2  155  198,10)    (498  357,79)    (1  238  068,36)    (283  947,61)  

D   Other  operating  incomes    12  093,96      2  796,55      22  822,76      5  234,34    

I.   Profit  on  sale  of  fixed  assets      -­‐        -­‐        -­‐        -­‐      

II.   Subsides    -­‐        -­‐        22  400,00      5  137,38    

III.   Actualization  of  fixed  assets    -­‐        -­‐        -­‐        -­‐      

IV.   Other  operating  incomes    12  093,96      2  796,55      422,76      96,96    

E   Other  operating  costs    19  409,49      4  488,16      28  499,44      6  536,27    

I.   Loss  on  sale  of  fixed  assets    -­‐        -­‐        -­‐        -­‐      

II.   Actualization  of  fixed  assets    -­‐        -­‐        -­‐        -­‐      

III.   Other  operating  costs    19  409,49      4  488,16      28  499,44      6  536,27    

F   Profit/Loss  on  activity  (C+D-­‐E)    (2  162  513,63)    (500  049,40)    (1  243  745,04)    (285  249,54)  

G   Financial  incomes    54  844,69      12  682,03      75  086,97      17  220,99    

     

 

I.   Dividends    -­‐        -­‐        -­‐        -­‐      

II.   Interest  incomes    31  406,34      7  262,25      61  338,41      14  067,80    

III.   Profit  on  sold  investments    -­‐        -­‐        605,48      138,87    

IV.   Actualization  of  investments    23  438,35      5  419,77      13  143,08      3  014,33    

V.   Other    -­‐        -­‐        -­‐        -­‐      

H   Financial  costs    76  497,32      17  688,88      15  112,31      3  465,97    

I.   Interest  expenses    2  087,27      482,65      3  343,19      766,75    

II.   Loss  on  sold  investments    -­‐        -­‐        -­‐        -­‐      

III.   Actualization  of  investments    -­‐        -­‐        -­‐        -­‐      

IV.   Other    74  410,05      17  206,23      11  769,12      2  699,22    

I   Gross  Profit/Loss  (F+G-­‐H)    (2  184  166,26)    (505  056,25)    (1  183  770,38)    (271  494,51)  

J   Income  tax    -­‐        -­‐        -­‐        -­‐      

K   Other  statutory  appropriations  of  the  profit    -­‐        -­‐        -­‐        -­‐      

L   Net  Profit/Loss  (I-­‐J-­‐K)    (2  184  166,26)    (505  056,25)    (1  183  770,38)    (271  494,51)  Source: Company Cash flow with comparative results

CASH  FLOW  IQ  2017   IQ  2017   IQ  2016   IQ  2016  

PLN   EUR   PLN   EUR  

A.  Cash  flows  from  operating  activities   I.   Net  profit  (loss)    (2  184  166,26)    (505  056,25)    (1  183  770,38)    (271  494,51)  

II.   Total  adjustments    (178  049,93)    (41  171,42)    (408  076,03)    (93  591,13)  

III.   Net  cash  flows  from  operating  activities  (I  +/-­‐  II)    (2  362  216,19)    (546  227,67)    (1  591  846,41)    (365  085,64)  

B.  Cash  flows  from  investment  activities   I.   Inflows    28  872,42      6  676,32      150  000,00      34  402,09    

II.   Outflows    -­‐        -­‐        3  127  812,15      717  355,20    

III.   Net  cash  flows  from  investment  activities  (I-­‐II)    28  872,42      6  676,32      (2  977  812,15)    (682  953,11)  

C.  Cash  flows  from  financial  activities   I.   Inflows    -­‐        -­‐        -­‐        -­‐      

II.   Outflows    16  987,24      3  928,05      13  790,88      3  162,90    

III.   Net  cash  flows  from  financial  activities  (I-­‐II)    (16  987,24)    (3  928,05)    (13  790,88)    (3  162,90)  

D.   Total  net  cash  flows  (A.III.  +/-­‐  B.III  +/-­‐  C.III)    (2  350  331,01)    (543  479,40)    (4  583  449,44)    (1  051  

201,65)  

E.   Balance  sheet  change  in  cash,  including:    (2  350  331,01)    (543  479,40)    (4  583  449,44)    (1  051  

201,65)  

F.   Cash  opening  balance    10  251  854,22      2  370  590,16      21  909  497,77      5  024  883,67    

G.   Closing  balance  of  cash  (F+/-­‐D),  including:    7  901  523,21      1  827  110,76      17  326  048,33      3  973  682,02    

Source: Company

     

 

Statement of changes in share equity (funds) with comparative results

Statement  of  changes  in  share  equity  (funds)  IQ  2017   IQ  2017   IQ  2016   IQ  2016  

PLN   EUR   PLN   EUR  

I.   Opening  balance  of  equity    16  216  488,31            3  749  823,87            23  914  349,63            5  484  690,98          

I.a.   Opening  balance  of  equity  after  adjustments    16  216  488,31            3  749  823,87            23  914  349,63            5  484  690,98          

II.   Closing  balance  of  equity    14  032  322,05            3  244  767,62            22  509  986,22            5  162  604,06          

III.   Equity  including  proposed  profit  distribution  (loss  coverage)    14  032  322,05            3  244  767,62            22  509  986,22            5  162  604,06          

Source: Company 5.   THE MANAGEMENT BOARD’S COMMENTS ON FACTORS AND EVENTS THAT AFFECT THE

ACHIEVED FINANCIAL RESULTS

Pilab is continuing strategy of development on two paths. The first one, more mature, domestic path is growing in a stable and predictable way. Confirmation of our progress was work done for project CEPIK in cooperation with Ministry of Digital Affairs. During 8-week project DataWalk solution was able to consolidate two separate databases Central Drivers Registry and Central Vehicles Registry. Implementation was done despite the gigantic data quality challenges and large volumes. In the enterprise sector, our earlier experience with rapid implementations resulted in first business effects. As a result of 1,5-year process, in March we signed contract with WARTA S.A. Insurance and Reinsurance Company, which is a trendsetter in both the global Talanx group and the domestic insurance market. Our approach to the entry into U.S. market is not changing. We continue to focus on exploring different use-cases, to search areas with the greatest potential to efficiently introduce our product to this market. Operational activities in US market, led by Pilab S.A. subsidiary DataWalk Inc. will intensify in the current fiscal year. That would require further development of the subsidiary and it was base for the decision to start to consolidate our financial statements in order to provide true and faithful financial data. In Q1'17 sales played an important role in shaping our financial results. Responding to the specifics of the purchasing processes with institutional clients in Poland (2-3 years long sales cycle), we suppressed operating costs to a level lower than planned. Thanks to this we secured financial resources for the next year of operations. 6.   NOTES TO FINANCIAL DATA The following exchange rates were applied: EUR:    

from   to   for  Balance  Sheet     for  profit  and  loss   for  cash  flow  

01.01.2016   31.03.2016   4,2684     4,3602   4,3602  

01.01.2017   31.03.2017   4,2198     4,3246     4,3246    

Balance Sheet applicable exchange rate represents the exchange rate as of the last day of the month ending the relevant period. Profit and loss account and Cash flow exchange rate represents the average of exchange rates effective on the last day of each month within the relevant period.